INNOVATE Corp. Announces Second Quarter 2024 Results
- Infrastructure: DBM Global achieved second quarter revenue of
- Life Sciences: R2 achieved record Glacial system sales in
- Spectrum: Broadcasting's growth driven by launch of new networks and cost-cutting efforts -
Financial Summary
(in millions, except per share amounts) | Three Months Ended |
Six Months Ended |
||||||||||||||||||
2024 | 2023 | Increase / (Decrease) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||
Revenue | $ | 313.1 | $ | 368.8 | (15.1)% | $ | 628.3 | $ | 686.7 | (8.5)% | ||||||||||
Net income (loss) attributable to common stockholders and participating preferred stockholders | $ | 14.1 | $ | (10.5 | ) | 234.3 | % | $ | (3.6 | ) | $ | (20.7 | ) | 82.6 | % | |||||
Basic earnings (loss) per share attributable to common stockholders | $ | 0.11 | $ | (0.13 | ) | 184.6 | % | $ | (0.03 | ) | $ | (0.27 | ) | 88.9 | % | |||||
Diluted earnings (loss) per share attributable to common stockholders | $ | 0.10 | $ | (0.13 | ) | 176.9 | % | $ | (0.03 | ) | $ | (0.27 | ) | 88.9 | % | |||||
Total Adjusted EBITDA(1) | $ | 26.7 | $ | 16.5 | 61.8 | % | $ | 39.5 | $ | 21.4 | 84.6 | % |
(1) Reconciliation of GAAP to Non-GAAP measures follows
Commentary
“INNOVATE achieved strong second quarter financial results, reporting revenue of
“Our strong second quarter results are underscored by the performance across our three operating segments,” said
Second Quarter 2024 and Recent Highlights
- DBM Global Inc. ("DBM Global") redeemed its intercompany
$41 .8 million DBM Global Series A Preferred Stock fromDBM Global Intermediate Holdco Inc. ("DBMGi") onJune 28, 2024 for$41.8 million in cash, which was remitted to INNOVATE. DBMGi is a 100% owned subsidiary of INNOVATE. - The Company announced that the Board of Directors approved a 1-for-10 reverse stock split of the Company's common stock which is expected to commence trading on a split-adjusted basis when the markets open on
August 9, 2024 .
Infrastructure
- DBM Global reported second quarter 2024 revenue of
$305.2 million , a decrease of 15.8%, compared to$362.4 million in the prior year quarter. Net Income attributable to INNOVATE was$21.0 million , compared to$7 .0 million for the prior year quarter. Adjusted EBITDA increased to$32 .5 million from$23 .5 million in the prior year quarter. - DBM Global has continued to work through its backlog as many new project awards have slowed thus far in 2024. However, DBM has been active in the market, from a bidding perspective, in the second quarter.
- DBM Global grew gross margin to 20.2% in the second quarter, an expansion of approximately 650 basis points year-over-year and Adjusted EBITDA margin to 10.6% in the second quarter, an expansion of approximately 420 basis points year-over-year.
- DBM Global’s reported backlog and adjusted backlog, which takes into consideration awarded but not yet signed contracts, was
$0 .8 billion and$1 .0 billion, respectively, as ofJune 30, 2024 , compared to reported and adjusted backlog of$1 .1 billion and$1 .2 billion, respectively, as ofDecember 31, 2023 .
Life Sciences
- R2 Technologies, Inc. ("R2") once again broke sales and revenue records in
North America .- Both patient treatment counts and average usage per account averages continue to increase, closing out the second quarter with another record high for both metrics.
- MediBeacon continues to work through their substantive review of the kidney monitoring program with the FDA.
BeneVir Biopharm , which was sold toJanssen Biotech, Inc. , one of the Janssen Pharmaceutical Companies of Johnson & Johnson in 2018, entered Phase I of the clinical study related to the Oncolytic Virus as Monotherapy and in Combination for Advanced Solid Tumors.
Spectrum
- FreeTV launched their third network, Defy, with
HC2 Broadcasting providing broadcast distribution across 60% ofthe United States . Additionally, launched news channels Salem Media and First TV that are benefiting from the presidential news cycle. - Progress with
Public Media Venture Group ("PMVG") to advance our collaborative efforts withPBS stations across the country in areas such as ATSC 3.0 and datacasting. - Overall, the OTA broadcast market continues to strengthen as advertising continues to show improvement over prior two years.
- Working closely with Qualcomm among other to explore the potential for 5G broadcasting opportunities in the
U.S. - Beginning to selectively add stations in markets with no prior
HC2 Broadcasting coverage, specifically, filed to acquire a station inMonterey, CA , K09AAF, which will strengthen statewide coverage inCalifornia . - Broadcasting reported second quarter 2024 revenue of
$6.2 million , compared to$5 .7 million in the prior year quarter. Net Loss attributable to INNOVATE was$5.0 million compared to$5.3 million in the prior year quarter. Adjusted EBITDA was$1 .5 million, compared to$0 .8 million in the prior year quarter.
Second Quarter 2024 Financial Highlights
- Revenue: For the second quarter of 2024, INNOVATE's consolidated revenue was
$313.1 million , a decrease of 15.1%, compared to$368.8 million for the prior year quarter. The decrease was driven by our Infrastructure segment, which was partially offset by increases at our Life Sciences and Spectrum segments. The decrease at our Infrastructure segment was primarily driven by the timing and size of projects at Banker Steel and DBMG's commercial structural steel fabrication and erection business, both of which had increased activity in the comparable period on certain large commercial construction projects that are now at or near completion in the current period. This was partially offset by an increase at the industrial maintenance and repair business as a result of an increase in project work. The increase at our Life Sciences segment was primarily due to incremental unit sales from the launch of the Glacial fx system in the second half of 2023 and an increase in Glacial Rx units sold compared to the prior year period. The increase at our Spectrum segment was primarily driven by network launches and expanded coverage with existing customers.
REVENUE by OPERATING SEGMENT | ||||||||||||||||||||
(in millions) | Three Months Ended |
Six Months Ended |
||||||||||||||||||
2024 | 2023 | Increase / (Decrease) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||
Infrastructure | $ | 305.2 | $ | 362.4 | $ | (57.2 | ) | $ | 613.1 | $ | 674.1 | $ | (61.0 | ) | ||||||
Life Sciences | 1.7 | 0.7 | 1.0 | 2.7 | 1.2 | 1.5 | ||||||||||||||
Spectrum | 6.2 | 5.7 | 0.5 | 12.5 | 11.4 | 1.1 | ||||||||||||||
Consolidated INNOVATE | $ | 313.1 | $ | 368.8 | $ | (55.7 | ) | $ | 628.3 | $ | 686.7 | $ | (58.4 | ) | ||||||
- Net Income (Loss): For the second quarter of 2024, INNOVATE reported a Net Income attributable to common stockholders and participating preferred stockholders of
$14 .1 million, or$0.10 per fully diluted share, compared to a Net Loss of$10 .5 million, or$0.13 per fully diluted share, for the prior year quarter. The increase in Net Income was primarily due to a net increase in gross profit of$13 .0 million, an increase in other operating income of$10 .6 million, a$3 .7 million decrease in tax expense and a decrease in depreciation and amortization of$1 .2 million, which was partially offset by an increase in selling, general and administrative ("SG&A") expenses of$1 .8 million and an increase of$0 .8 million in the loss from equity investees. The increase in gross profit was primarily driven by our Infrastructure segment due to timing and size of projects that are now at or near completion in the current period, including the effect of changes in estimated costs to complete those projects recognized in the ordinary course of business, and, to a lesser extent, our Spectrum and Life Sciences segments. The overall increase in other operating income was driven by our Infrastructure segment primarily as a result of a gain on lease modification and gain on the sale of various properties in the current period. The overall decrease in tax expense was driven by the tax expense ofINNOVATE Corp's U.S. consolidated group utilizing its remaining unlimited NOLs in 2024 and due to the Tax Cut and Jobs Act's 80 percent limitation on net operating losses incurred after 2017, resulting in the annual effective tax rate for the current period being applied to theU.S. consolidated group's 2024 year-to-date income as calculated under ASC 740. The overall decrease in depreciation and amortization was primarily driven by our Infrastructure segment, as certain customer contract intangibles became fully amortized in the second quarter of 2023. The overall increase in SG&A expenses was primarily driven by our Infrastructure segment which saw increases in compensation-related expenses and accounting-related costs, which were partially offset by a decrease in legal and consulting fees and facility-related expenses at the Infrastructure segment and a decrease in SG&A expenses at our Non-Operating Corporate segment primarily driven by decreases in compensation-related expenses, including reductions in bonus and stock compensation expense due to headcount changes, and a decrease in legal fees. The overall increase in loss from equity investees was due to an increase in losses from MediBeacon as a result of$1 .1 million additional convertible note investments in MediBeacon, which Pansend recognized$1 .1 million of equity method losses which were previously unrecognized. Pansend made no convertible note investments during the comparable period.
NET INCOME (LOSS) by OPERATING SEGMENT | ||||||||||||||||||||||||
(in millions) | Three Months Ended |
Six Months Ended |
||||||||||||||||||||||
2024 | 2023 | Increase / (Decrease) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||||||
Infrastructure | $ | 21.0 | $ | 7.0 | $ | 14.0 | $ | 25.4 | $ | 9.0 | $ | 16.4 | ||||||||||||
Life Sciences | (3.8 | ) | (2.9 | ) | (0.9 | ) | (8.3 | ) | (5.7 | ) | (2.6 | ) | ||||||||||||
Spectrum | (5.0 | ) | (5.3 | ) | 0.3 | (9.8 | ) | (10.3 | ) | 0.5 | ||||||||||||||
Non-Operating Corporate | 2.1 | (8.2 | ) | 10.3 | (10.4 | ) | (20.1 | ) | 9.7 | |||||||||||||||
Other and eliminations | 0.1 | (0.5 | ) | 0.6 | 0.1 | 8.2 | (8.1 | ) | ||||||||||||||||
Net income (loss) attributable to |
$ | 14.4 | $ | (9.9 | ) | 24.3 | $ | (3.0 | ) | $ | (18.9 | ) | $ | 15.9 | ||||||||||
Less: Preferred dividends | 0.3 | 0.6 | (0.3 | ) | 0.6 | 1.8 | (1.2 | ) | ||||||||||||||||
Net income (loss) attributable to common stockholders and participating preferred stockholders | $ | 14.1 | $ | (10.5 | ) | $ | 24.6 | $ | (3.6 | ) | $ | (20.7 | ) | $ | 17.1 | |||||||||
- Adjusted EBITDA: For the second quarter of 2024, total Adjusted EBITDA, was
$26.7 million compared to total Adjusted EBITDA of$16 .5 million for the prior year quarter. The increase in Adjusted EBITDA was primarily driven by higher margins on certain large commercial construction projects that are now at or near completion in the current period at DBMG's commercial structural steel fabrication and erection business, a decrease in compensation-related expenses, due to headcount changes, and a decrease in legal fees at our Non-Operating Corporate segment and an increase in revenue driven by network launches and expanded coverage with existing customers at our Spectrum segment. The increase in Adjusted EBITDA was partially offset by a decrease in margins at Banker Steel due to timing of completion of a large commercial construction project and an increase in recurring SG&A expenses, primarily as a result of an increase in compensation-related expenses and accounting-related costs. The increase in Adjusted EBITDA was also partially offset by an increase in losses at our Life Sciences segment as a result of additional convertible note investments in MediBeacon by Pansend during the three months endedJune 30, 2024 , which increased Pansend's basis in MediBeacon by$1 .1 million and led to Pansend recognizing$1 .1 million of equity method losses which were previously unrecognized. Pansend made no convertible note investments during the comparable period.
ADJUSTED EBITDA by OPERATING SEGMENT | ||||||||||||||||||||||
(in millions) | Three Months Ended |
Six Months Ended |
||||||||||||||||||||
2024 | 2023 | Increase / (Decrease) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||||
Infrastructure | $ | 32.5 | $ | 23.5 | $ | 9.0 | $ | 50.8 | $ | 39.8 | $ | 11.0 | ||||||||||
Life Sciences | (4.8 | ) | (3.9 | ) | (0.9 | ) | (9.0 | ) | (11.7 | ) | 2.7 | |||||||||||
Spectrum | 1.5 | 0.8 | 0.7 | 3.1 | 1.2 | 1.9 | ||||||||||||||||
Non-Operating Corporate | (2.5 | ) | (3.4 | ) | 0.9 | (5.4 | ) | (6.9 | ) | 1.5 | ||||||||||||
Other and eliminations | — | (0.5 | ) | 0.5 | — | (1.0 | ) | 1.0 | ||||||||||||||
Total Adjusted EBITDA | $ | 26.7 | $ | 16.5 | $ | 10.2 | $ | 39.5 | $ | 21.4 | $ | 18.1 | ||||||||||
- Balance Sheet: As of
June 30, 2024 , INNOVATE had cash and cash equivalents, excluding restricted cash, of$80.2 million compared to$80.8 million as ofDecember 31, 2023 . On a stand-alone basis, as ofJune 30, 2024 , our Non-Operating Corporate segment had cash and cash equivalents of$43.6 million compared to$2.5 million atDecember 31, 2023 .
Conference Call
INNOVATE will host a live conference call to discuss its second quarter 2024 financial results and operations today at
- Live Webcast and Call. A live webcast of the conference call can be accessed by interested parties through the Investor Relations section of the INNOVATE website at innovate-ir.com.
- Dial-in: 1-800-717-1738 (Domestic Toll Free) / 1-646-307-1865 (Toll/International)
- Participant Entry Number: 1133462
- Conference Replay*
- Dial-in: 1-844-512-2921 (Domestic Toll Free) / 1-412-317-6671 (Toll/International)
- Conference Number: 1133462
*Available approximately two hours after the end of the conference call through
About
Contacts
Investor Contact:
ir@innovatecorp.com
(212) 235-2691
Non-GAAP Financial Measures
In this press release, INNOVATE refers to certain financial measures that are not presented in accordance with
Adjusted EBITDA
Management believes that Adjusted EBITDA provides investors with meaningful information for gaining an understanding of our results as it is frequently used by the financial community to provide insight into an organization’s operating trends and facilitates comparisons between peer companies, since interest, taxes, depreciation, amortization and the other items listed in the definition of Adjusted EBITDA below can differ greatly between organizations as a result of differing capital structures and tax strategies. Adjusted EBITDA can also be a useful measure of a company’s ability to service debt. While management believes that non-
The calculation of Adjusted EBITDA, as defined by us, consists of Net income (loss) attributable to
Cautionary Statement Regarding Forward-Looking Statements
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: This press release contains, and certain oral statements made by our representatives from time to time may contain, "forward-looking statements." Generally, forward-looking statements include information describing actions, events, results, strategies and expectations and are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “plans,” “seeks,” “estimates,” “projects,” “may,” “will,” “could,” “might,” or “continues” or similar expressions. Such forward-looking statements are based on current expectations and inherently involve certain risks, assumptions and uncertainties. The forward-looking statements in this press release include, without limitation, any statements regarding INNOVATE’s plans and expectations for future growth and ability to capitalize on potential opportunities, the achievement of INNOVATE’s strategic objectives, expectations for performance of new projects and realization of revenue from the backlog at DBM Global, anticipated success from the continued sale of new products in the Life Sciences segment, possible developments regarding the FDA approval process at MediBeacon, anticipated performance of new channels and LPTV frequencies, expanded uses for LPTV channels in the Spectrum segment and the potential deployment of datacasting, anticipated agreements in the Spectrum segment with public broadcast networks, anticipated 5G broadcasting opportunities in the Spectrum segment, anticipated developments regarding
The Company believes these judgments are reasonable, but these statements are not guarantees of performance, results or the creation of stockholder value and the Company’s actual results could differ materially from those expressed or implied in the forward-looking statements due to a variety of important factors, both positive and negative, including those that may be identified in subsequent statements and reports filed with the
Although INNOVATE believes its expectations and assumptions regarding its future operating performance are reasonable, there can be no assurance that the expectations reflected herein will be achieved. These risks and other important factors discussed under the caption “Risk Factors” in our most recent Annual Report on Form 10-K filed with the
You should not place undue reliance on forward-looking statements. All forward-looking statements attributable to INNOVATE or persons acting on its behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made, and unless legally required, INNOVATE undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited, in millions, except shares and per share amounts) |
||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Revenue | $ | 313.1 | $ | 368.8 | $ | 628.3 | $ | 686.7 | ||||||||
Cost of revenue | 247.5 | 316.2 | 514.1 | 590.5 | ||||||||||||
Gross profit | 65.6 | 52.6 | 114.2 | 96.2 | ||||||||||||
Operating expenses: | ||||||||||||||||
Selling, general and administrative | 42.9 | 41.1 | 82.4 | 82.8 | ||||||||||||
Depreciation and amortization | 4.4 | 5.6 | 8.8 | 11.9 | ||||||||||||
Other operating (income) loss | (10.5 | ) | 0.1 | (8.6 | ) | (0.3 | ) | |||||||||
Income from operations | 28.8 | 5.8 | 31.6 | 1.8 | ||||||||||||
Other (expense) income: | ||||||||||||||||
Interest expense | (16.5 | ) | (16.3 | ) | (33.7 | ) | (31.9 | ) | ||||||||
Loss from equity investees | (1.1 | ) | (0.3 | ) | (2.3 | ) | (4.3 | ) | ||||||||
Other income (expense), net | 0.2 | 0.3 | (1.0 | ) | 16.8 | |||||||||||
Income (loss) from operations before income taxes | 11.4 | (10.5 | ) | (5.4 | ) | (17.6 | ) | |||||||||
Income tax benefit (expense) | 2.5 | (1.2 | ) | (0.8 | ) | (2.1 | ) | |||||||||
Net income (loss) | 13.9 | (11.7 | ) | (6.2 | ) | (19.7 | ) | |||||||||
Net loss attributable to non-controlling interests and redeemable non-controlling interests | 0.5 | 1.8 | 3.2 | 0.8 | ||||||||||||
Net income (loss) attributable to |
14.4 | (9.9 | ) | (3.0 | ) | (18.9 | ) | |||||||||
Less: Preferred dividends | 0.3 | 0.6 | 0.6 | 1.8 | ||||||||||||
Net income (loss) attributable to common stockholders and participating preferred stockholders | $ | 14.1 | $ | (10.5 | ) | $ | (3.6 | ) | $ | (20.7 | ) | |||||
Earnings (loss) per common share | ||||||||||||||||
Basic | $ | 0.11 | $ | (0.13 | ) | $ | (0.03 | ) | $ | (0.27 | ) | |||||
Diluted | $ | 0.10 | $ | (0.13 | ) | $ | (0.03 | ) | $ | (0.27 | ) | |||||
Weighted average common shares outstanding | ||||||||||||||||
Basic | 89,204,850 | 77,922,241 | 83,929,228 | 77,806,010 | ||||||||||||
Diluted | 144,257,552 | 77,922,241 | 83,929,228 | 77,806,010 |
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share amounts) |
||||||||
2024 |
2023 |
|||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 80.2 | $ | 80.8 | ||||
Accounts receivable, net | 178.2 | 278.4 | ||||||
Contract assets | 101.2 | 118.6 | ||||||
Inventory | 20.9 | 22.4 | ||||||
Assets held for sale | — | 3.1 | ||||||
Other current assets | 14.4 | 14.6 | ||||||
Total current assets | 394.9 | 517.9 | ||||||
Investments | 1.8 | 1.8 | ||||||
Deferred tax asset | 1.9 | 2.0 | ||||||
Property, plant and equipment, net | 143.7 | 154.6 | ||||||
127.0 | 127.1 | |||||||
Intangibles, net | 175.1 | 178.9 | ||||||
Other assets | 54.5 | 61.3 | ||||||
Total assets | $ | 898.9 | $ | 1,043.6 | ||||
Liabilities, temporary equity and stockholders’ deficit | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 90.4 | $ | 142.9 | ||||
Accrued liabilities | 60.1 | 70.8 | ||||||
Current portion of debt obligations | 50.2 | 30.5 | ||||||
Contract liabilities | 72.8 | 153.5 | ||||||
Other current liabilities | 15.8 | 16.1 | ||||||
Total current liabilities | 289.3 | 413.8 | ||||||
Deferred tax liability | 4.3 | 4.1 | ||||||
Debt obligations | 638.3 | 679.3 | ||||||
Other liabilities | 77.2 | 82.7 | ||||||
Total liabilities | 1,009.1 | 1,179.9 | ||||||
Commitments and contingencies | ||||||||
Temporary equity | ||||||||
Preferred Stock Series A-3 and Preferred Stock Series A-4, |
16.1 | 16.4 | ||||||
Shares authorized: 20,000,000 as of both |
||||||||
Shares issued and outstanding: 6,125 of Series A-3 and 10,000 of Series A-4 as of both |
||||||||
Redeemable non-controlling interest | (0.2 | ) | (1.0 | ) | ||||
Total temporary equity | 15.9 | 15.4 | ||||||
Stockholders’ deficit | ||||||||
Common stock, |
0.1 | 0.1 | ||||||
Shares authorized: 250,000,000 and 160,000,000 as of |
||||||||
Shares issued: 132,017,923 and 80,722,983 as of |
||||||||
Shares outstanding: 130,529,931 and 79,234,991 as of |
||||||||
Additional paid-in capital | 348.3 | 328.2 | ||||||
(5.4 | ) | (5.4 | ) | |||||
Accumulated deficit | (490.3 | ) | (487.3 | ) | ||||
Accumulated other comprehensive loss | (1.7 | ) | (1.1 | ) | ||||
(149.0 | ) | (165.5 | ) | |||||
Non-controlling interest | 22.9 | 13.8 | ||||||
Total stockholders’ deficit | (126.1 | ) | (151.7 | ) | ||||
Total liabilities, temporary equity and stockholders’ deficit | $ | 898.9 | $ | 1,043.6 |
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA (Unaudited) |
||||||||||||||||||||||||
(in millions) | Three Months Ended |
|||||||||||||||||||||||
Infrastructure | Life Sciences | Spectrum | Non-Operating Corporate | Other and Eliminations | INNOVATE | |||||||||||||||||||
Net income (loss) attributable to |
$ | 21.0 | $ | (3.8 | ) | $ | (5.0 | ) | $ | 2.1 | $ | 0.1 | $ | 14.4 | ||||||||||
Adjustments to reconcile net income (loss) to Adjusted EBITDA: | ||||||||||||||||||||||||
Depreciation and amortization | 2.9 | 0.1 | 1.3 | 0.1 | — | 4.4 | ||||||||||||||||||
Depreciation and amortization (included in cost of revenue) | 3.8 | 0.1 | — | — | — | 3.9 | ||||||||||||||||||
Other operating (income) loss | (10.5 | ) | — | 0.1 | (0.1 | ) | — | (10.5 | ) | |||||||||||||||
Interest expense | 2.0 | 1.0 | 3.4 | 10.1 | — | 16.5 | ||||||||||||||||||
Other (income) expense, net | (0.3 | ) | (0.3 | ) | 2.1 | (1.6 | ) | (0.1 | ) | (0.2 | ) | |||||||||||||
Income tax expense (benefit) | 10.9 | — | — | (13.4 | ) | — | (2.5 | ) | ||||||||||||||||
Non-controlling interest | 2.0 | (2.0 | ) | (0.5 | ) | — | — | (0.5 | ) | |||||||||||||||
Share-based compensation expense | — | 0.1 | — | 0.3 | — | 0.4 | ||||||||||||||||||
Restructuring and exit costs | 0.7 | — | — | — | — | 0.7 | ||||||||||||||||||
Acquisition and disposition costs | — | — | 0.1 | — | — | 0.1 | ||||||||||||||||||
Adjusted EBITDA | $ | 32.5 | $ | (4.8 | ) | $ | 1.5 | $ | (2.5 | ) | $ | — | $ | 26.7 |
(in millions) | Three Months Ended |
|||||||||||||||||||||||
Infrastructure | Life Sciences | Spectrum | Non-Operating Corporate | Other and Eliminations | INNOVATE | |||||||||||||||||||
Net income (loss) attributable to |
$ | 7.0 | $ | (2.9 | ) | $ | (5.3 | ) | $ | (8.2 | ) | $ | (0.5 | ) | $ | (9.9 | ) | |||||||
Adjustments to reconcile net income (loss) to Adjusted EBITDA: | ||||||||||||||||||||||||
Depreciation and amortization | 4.1 | 0.1 | 1.3 | 0.1 | — | 5.6 | ||||||||||||||||||
Depreciation and amortization (included in cost of revenue) | 4.0 | 0.1 | — | — | — | 4.1 | ||||||||||||||||||
Other operating loss | 0.1 | — | — | — | — | 0.1 | ||||||||||||||||||
Interest expense | 3.4 | 0.7 | 3.4 | 8.8 | — | 16.3 | ||||||||||||||||||
Other (income) expense, net | (0.3 | ) | (0.1 | ) | 1.9 | (1.9 | ) | 0.1 | (0.3 | ) | ||||||||||||||
Income tax expense (benefit) | 3.8 | — | — | (2.6 | ) | — | 1.2 | |||||||||||||||||
Non-controlling interest | 0.7 | (1.9 | ) | (0.6 | ) | — | — | (1.8 | ) | |||||||||||||||
Share-based compensation expense | — | 0.1 | — | 0.6 | — | 0.7 | ||||||||||||||||||
Restructuring and exit costs | 0.5 | — | — | — | — | 0.5 | ||||||||||||||||||
Acquisition and disposition costs | 0.2 | — | 0.1 | (0.2 | ) | (0.1 | ) | — | ||||||||||||||||
Adjusted EBITDA | $ | 23.5 | $ | (3.9 | ) | $ | 0.8 | $ | (3.4 | ) | $ | (0.5 | ) | $ | 16.5 |
(in millions) | Six Months Ended |
|||||||||||||||||||||||
Infrastructure | Life Sciences | Spectrum | Non-Operating Corporate | Other and Eliminations | INNOVATE | |||||||||||||||||||
Net income (loss) attributable to |
$ | 25.4 | $ | (8.3 | ) | $ | (9.8 | ) | $ | (10.4 | ) | $ | 0.1 | $ | (3.0 | ) | ||||||||
Adjustments to reconcile net income (loss) to Adjusted EBITDA: | ||||||||||||||||||||||||
Depreciation and amortization | 5.9 | 0.2 | 2.6 | 0.1 | — | 8.8 | ||||||||||||||||||
Depreciation and amortization (included in cost of revenue) | 7.8 | 0.1 | — | — | — | 7.9 | ||||||||||||||||||
Other operating (income) loss | (8.9 | ) | — | 0.1 | 0.2 | — | (8.6 | ) | ||||||||||||||||
Interest expense | 4.7 | 1.9 | 6.8 | 20.3 | — | 33.7 | ||||||||||||||||||
Other (income) expense, net | (1.1 | ) | 1.7 | 4.1 | (3.6 | ) | (0.1 | ) | 1.0 | |||||||||||||||
Income tax expense (benefit) | 13.4 | — | — | (12.6 | ) | — | 0.8 | |||||||||||||||||
Non-controlling interest | 2.4 | (4.8 | ) | (0.8 | ) | — | — | (3.2 | ) | |||||||||||||||
Share-based compensation expense | — | 0.2 | — | 0.6 | — | 0.8 | ||||||||||||||||||
Restructuring and exit costs | 1.2 | — | — | — | — | 1.2 | ||||||||||||||||||
Acquisition and disposition costs | — | — | 0.1 | — | — | 0.1 | ||||||||||||||||||
Adjusted EBITDA | $ | 50.8 | $ | (9.0 | ) | $ | 3.1 | $ | (5.4 | ) | $ | — | $ | 39.5 |
(in millions) | Six Months Ended |
|||||||||||||||||||||||
Infrastructure | Life Sciences | Spectrum | Non-Operating Corporate | Other and Eliminations | INNOVATE | |||||||||||||||||||
Net income (loss) attributable to |
$ | 9.0 | $ | (5.7 | ) | $ | (10.3 | ) | $ | (20.1 | ) | $ | 8.2 | $ | (18.9 | ) | ||||||||
Adjustments to reconcile net income (loss) to Adjusted EBITDA: | ||||||||||||||||||||||||
Depreciation and amortization | 9.0 | 0.2 | 2.6 | 0.1 | — | 11.9 | ||||||||||||||||||
Depreciation and amortization (included in cost of revenue) | 7.9 | 0.1 | — | — | — | 8.0 | ||||||||||||||||||
Other operating income | — | — | (0.3 | ) | — | — | (0.3 | ) | ||||||||||||||||
Interest expense | 6.8 | 1.2 | 6.6 | 17.3 | — | 31.9 | ||||||||||||||||||
Other (income) expense, net | (0.5 | ) | (4.0 | ) | 3.7 | (3.5 | ) | (12.5 | ) | (16.8 | ) | |||||||||||||
Income tax expense (benefit) | 4.9 | — | — | (1.6 | ) | (1.2 | ) | 2.1 | ||||||||||||||||
Non-controlling interest | 0.9 | (3.8 | ) | (1.2 | ) | — | 3.3 | (0.8 | ) | |||||||||||||||
Share-based compensation expense | — | 0.3 | — | 0.9 | — | 1.2 | ||||||||||||||||||
Restructuring and exit costs | 1.0 | — | — | — | — | 1.0 | ||||||||||||||||||
Acquisition and disposition costs | 0.8 | — | 0.1 | — | 1.2 | 2.1 | ||||||||||||||||||
Adjusted EBITDA | $ | 39.8 | $ | (11.7 | ) | $ | 1.2 | $ | (6.9 | ) | $ | (1.0 | ) | $ | 21.4 |
Source: INNOVATE Corp.